Shinagawa Refractories Co Ltd
TSE:5351
Balance Sheet
Balance Sheet Decomposition
Shinagawa Refractories Co Ltd
Current Assets | 96.8B |
Cash & Short-Term Investments | 17.3B |
Receivables | 45.2B |
Other Current Assets | 34.2B |
Non-Current Assets | 56.6B |
Long-Term Investments | 9.8B |
PP&E | 37.2B |
Intangibles | 4.9B |
Other Non-Current Assets | 4.7B |
Current Liabilities | 51.9B |
Accounts Payable | 20.9B |
Accrued Liabilities | 597m |
Other Current Liabilities | 30.4B |
Non-Current Liabilities | 19.6B |
Long-Term Debt | 9.5B |
Other Non-Current Liabilities | 10.1B |
Balance Sheet
Shinagawa Refractories Co Ltd
Mar-2014 | Mar-2015 | Mar-2016 | Mar-2017 | Mar-2018 | Mar-2019 | Mar-2020 | Mar-2021 | Mar-2022 | Mar-2023 | ||
---|---|---|---|---|---|---|---|---|---|---|---|
Assets | |||||||||||
Cash & Cash Equivalents |
10 302
|
9 008
|
8 474
|
9 437
|
9 792
|
11 569
|
12 993
|
13 713
|
16 886
|
18 318
|
|
Cash Equivalents |
10 302
|
9 008
|
8 474
|
9 437
|
9 792
|
11 569
|
12 993
|
13 713
|
16 886
|
18 318
|
|
Short-Term Investments |
4 499
|
4 899
|
6 199
|
5 304
|
1 104
|
5
|
5
|
2 004
|
0
|
5
|
|
Total Receivables |
29 730
|
31 504
|
30 674
|
33 670
|
33 292
|
37 529
|
36 398
|
33 737
|
38 107
|
37 130
|
|
Accounts Receivables |
29 730
|
31 504
|
30 674
|
33 670
|
33 292
|
37 529
|
36 398
|
33 737
|
38 107
|
37 130
|
|
Other Receivables |
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
|
Inventory |
15 119
|
16 139
|
16 108
|
14 938
|
20 250
|
22 095
|
21 672
|
21 115
|
22 686
|
34 109
|
|
Other Current Assets |
1 437
|
1 444
|
1 392
|
1 341
|
1 109
|
969
|
942
|
1 085
|
1 061
|
1 872
|
|
Total Current Assets |
61 087
|
62 994
|
62 847
|
64 690
|
65 547
|
72 167
|
72 010
|
71 654
|
78 740
|
91 434
|
|
PP&E Net |
32 001
|
31 486
|
29 910
|
29 944
|
29 455
|
28 572
|
30 380
|
27 740
|
29 328
|
33 066
|
|
PP&E Gross |
32 001
|
31 486
|
29 910
|
29 944
|
29 455
|
28 572
|
30 380
|
27 740
|
29 328
|
33 066
|
|
Accumulated Depreciation |
79 733
|
81 102
|
80 193
|
80 712
|
80 156
|
79 481
|
79 427
|
80 874
|
77 534
|
75 752
|
|
Intangible Assets |
496
|
469
|
430
|
375
|
377
|
341
|
347
|
519
|
741
|
844
|
|
Goodwill |
105
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 256
|
|
Long-Term Investments |
10 171
|
12 043
|
7 966
|
9 014
|
8 679
|
7 768
|
5 053
|
7 131
|
6 843
|
8 092
|
|
Other Long-Term Assets |
3 009
|
2 849
|
2 544
|
2 484
|
2 421
|
2 379
|
2 457
|
3 161
|
4 058
|
4 209
|
|
Other Assets |
105
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
0
|
6 256
|
|
Total Assets |
106 869
N/A
|
109 841
+3%
|
103 697
-6%
|
106 507
+3%
|
106 479
0%
|
111 227
+4%
|
110 247
-1%
|
110 205
0%
|
119 710
+9%
|
143 901
+20%
|
|
Liabilities | |||||||||||
Accounts Payable |
14 040
|
14 034
|
13 464
|
13 669
|
15 851
|
16 087
|
14 915
|
13 630
|
17 321
|
21 410
|
|
Accrued Liabilities |
2 972
|
3 603
|
3 078
|
3 402
|
3 225
|
4 304
|
3 551
|
3 437
|
3 888
|
4 337
|
|
Short-Term Debt |
17 985
|
15 977
|
15 262
|
11 981
|
11 123
|
10 336
|
10 311
|
10 385
|
9 928
|
21 117
|
|
Current Portion of Long-Term Debt |
2 145
|
1 713
|
3 679
|
1 689
|
1 282
|
1 181
|
1 149
|
2 809
|
458
|
1 006
|
|
Other Current Liabilities |
5 209
|
5 861
|
5 141
|
6 087
|
4 383
|
5 618
|
4 320
|
4 888
|
7 805
|
7 552
|
|
Total Current Liabilities |
42 351
|
41 188
|
40 624
|
36 828
|
35 864
|
37 526
|
34 246
|
35 149
|
39 400
|
55 422
|
|
Long-Term Debt |
5 059
|
4 418
|
1 458
|
4 856
|
4 295
|
4 171
|
3 285
|
488
|
12 468
|
12 180
|
|
Deferred Income Tax |
1 975
|
2 761
|
1 617
|
2 029
|
1 223
|
1 134
|
887
|
906
|
1 299
|
1 632
|
|
Minority Interest |
5 424
|
5 888
|
5 937
|
6 515
|
7 469
|
7 980
|
8 705
|
9 653
|
3 069
|
3 310
|
|
Other Liabilities |
12 227
|
10 432
|
9 866
|
8 608
|
7 627
|
6 011
|
5 115
|
3 329
|
3 304
|
3 242
|
|
Total Liabilities |
67 036
N/A
|
64 687
-4%
|
59 502
-8%
|
58 836
-1%
|
56 478
-4%
|
56 822
+1%
|
52 238
-8%
|
49 525
-5%
|
59 540
+20%
|
75 786
+27%
|
|
Equity | |||||||||||
Common Stock |
3 300
|
3 300
|
3 300
|
3 300
|
3 300
|
3 300
|
3 300
|
3 300
|
3 300
|
3 300
|
|
Retained Earnings |
29 445
|
32 640
|
34 824
|
37 861
|
40 577
|
45 822
|
50 066
|
51 089
|
54 847
|
61 330
|
|
Additional Paid In Capital |
5 041
|
5 147
|
5 151
|
5 151
|
5 151
|
5 151
|
5 170
|
5 157
|
419
|
455
|
|
Unrealized Security Profit/Loss |
2 221
|
3 760
|
0
|
1 836
|
1 763
|
1 183
|
445
|
1 807
|
1 630
|
2 443
|
|
Treasury Stock |
3
|
3
|
0
|
5
|
306
|
307
|
307
|
280
|
265
|
245
|
|
Other Equity |
171
|
310
|
282
|
472
|
484
|
744
|
665
|
393
|
239
|
832
|
|
Total Equity |
39 833
N/A
|
45 154
+13%
|
44 195
-2%
|
47 671
+8%
|
50 001
+5%
|
54 405
+9%
|
58 009
+7%
|
60 680
+5%
|
60 170
-1%
|
68 115
+13%
|
|
Total Liabilities & Equity |
106 869
N/A
|
109 841
+3%
|
103 697
-6%
|
106 507
+3%
|
106 479
0%
|
111 227
+4%
|
110 247
-1%
|
110 205
0%
|
119 710
+9%
|
143 901
+20%
|
|
Shares Outstanding | |||||||||||
Common Shares Outstanding |
9
|
9
|
9
|
9
|
9
|
9
|
9
|
47
|
47
|
47
|